China Overseas Land & Investment Limited
HKEX:0688.HK
13.82 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 105,629.033 | 123,215.994 | 123,845.061 | 146,899.413 | 160,194.207 | 141,132.32 | 130,976.384 | 122,034.314 | 95,447.568 | 112,035.811 | 100,555.356 | 108,038.026 | 86,945.43 | 103,907.784 | 140,723.156 | 100,910.213 | 85,785.908 | 62,980.418 | 40,953.852 | 39,925.173 | 32,359.014 | 40,875.76 | 41,120.309 | 50,906.968 | 32,916.633 | 39,879.598 | 21,815.305 | 15,522.414 | 15,127.285 | 27,291.222 | 12,614.197 | 21,009.92 |
Short Term Investments
| -4,658.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,517.823 | 17,361.8 | 16,762.282 | 14,514.289 | 12,620.337 | -55,263.504 | 13,789.99 | 12,592.852 | 13,280.165 | -3,486.43 | 0 | -2,942.206 | 0 | -3,311.373 | 0 | -22,425.657 | 12,989.103 | -22,677.66 | -20,019.402 | 5,885.19 | 14,029.814 |
Cash and Short Term Investments
| 105,629.033 | 123,215.994 | 123,845.061 | 146,899.413 | 160,194.207 | 141,132.32 | 130,976.384 | 122,034.314 | 95,447.568 | 112,035.811 | 100,555.356 | 108,038.026 | 86,945.43 | 103,907.784 | 140,723.156 | 100,910.213 | 85,785.908 | 62,980.418 | 40,953.852 | 39,925.173 | 32,359.014 | 40,875.76 | 41,120.309 | 50,906.968 | 32,916.633 | 39,879.598 | 21,815.305 | 15,522.414 | 15,127.285 | 27,291.222 | 18,499.386 | 35,039.734 |
Net Receivables
| 0 | 27,137.92 | 29,454.918 | 35,217.309 | 37,681.192 | 39,624.459 | 36,856.719 | 45,163.219 | 0 | 89,587.158 | 37,945.083 | 0 | 8,826.281 | 0 | 0 | 0 | 19,209.421 | 0 | 0 | 3,847.128 | 1,947.642 | 0 | 1,698.13 | 0 | 0 | 0 | 9,165.086 | 78,886.782 | 1,736.64 | 3,113.615 | 0 | 0 |
Inventory
| 496,245.727 | 525,971.457 | 561,686.831 | 572,847.982 | 567,631.15 | 563,404.083 | 563,996.252 | 468,654.392 | 409,028.531 | 452,799.886 | 411,627.891 | 326,966.151 | 300,760.35 | 248,974.181 | 241,230.419 | 158,949.444 | 172,836.357 | 188,540.998 | 157,088.256 | 142,782.19 | 128,455.978 | 164,390.644 | 114,267.162 | 143,782.322 | 90,001.344 | 111,776.074 | 84,840.465 | 24.832 | 73,422.514 | 71,984.146 | 70,836.345 | 44,419.324 |
Other Current Assets
| 52,777.139 | 72,578.573 | 53,811.263 | 58,207.878 | 54,991.553 | 80,101.381 | 54,293.704 | 54,258.299 | 56,155.462 | 34,591.067 | 47,937.943 | 6,579.008 | 28,549.815 | 5,334.262 | 5,732.244 | 3,398.046 | 40,324.741 | 3,505.206 | 2,480.014 | 28,411.993 | 25,724.921 | 0 | 22,308.667 | 0 | 15,230.973 | 0 | 8,423.781 | 9,147.137 | 6,039.581 | 4,902.135 | 1,627.052 | 14,966.06 |
Total Current Assets
| 654,651.899 | 666,191.317 | 664,399.679 | 671,125.406 | 648,956.804 | 661,905.052 | 636,253.178 | 588,757.022 | 560,631.561 | 539,727.056 | 497,999.274 | 474,408.887 | 419,299.697 | 402,972.694 | 425,239.01 | 287,490.246 | 286,007.343 | 279,191.519 | 227,114.895 | 214,966.484 | 188,487.554 | 241,215.637 | 179,394.267 | 225,731.731 | 145,150.184 | 180,267.505 | 124,244.638 | 103,581.166 | 96,326.019 | 107,291.118 | 94,739.592 | 82,109.435 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 6,482.877 | 7,480.587 | 7,955.223 | 7,850.144 | 6,757.895 | 5,999.032 | 5,941.01 | 4,941.265 | 3,539.511 | 4,736.34 | 3,666.27 | 3,196.455 | 3,256.859 | 3,367.926 | 3,479.992 | 1,003.69 | 1,024.107 | 1,093.936 | 1,083.374 | 1,071.394 | 1,071.462 | 1,371.196 | 810.831 | 1,020.268 | 785.758 | 975.862 | 261.25 | 273.258 | 274.514 | 272.19 | 246.259 | 218.792 |
Goodwill
| 56.395 | 60.84 | 63.317 | 66.105 | 68.986 | 67.78 | 66.864 | 61.787 | 56.395 | 64.525 | 64.525 | 54.491 | 53.918 | 56.104 | 57.776 | 55.192 | 54.032 | 51.695 | 87.178 | 87.488 | 85.19 | 109.021 | 86.642 | 109.021 | 87.783 | 109.021 | 89.422 | 88.234 | 90.639 | 92.91 | 95.347 | 95.987 |
Intangible Assets
| 420.913 | 60.84 | 63.317 | 66.105 | 68.986 | 67.78 | 66.864 | 61.787 | 479.903 | 64.525 | 64.525 | 479.042 | 481.151 | 502.337 | 508.475 | 104.639 | 106.6 | 112.826 | 117.998 | 120.865 | 122.191 | 0 | 125.634 | 0 | 130.438 | 0 | 0 | 0 | 0 | 33.978 | 35.954 | 0 |
Goodwill and Intangible Assets
| 477.308 | 121.68 | 126.634 | 132.211 | 137.972 | 135.559 | 133.728 | 123.574 | 536.298 | 129.05 | 129.05 | 533.533 | 535.068 | 558.441 | 566.251 | 159.831 | 160.632 | 164.522 | 205.176 | 208.353 | 207.381 | 109.021 | 212.275 | 109.021 | 218.221 | 109.021 | 89.422 | 88.234 | 90.639 | 126.889 | 131.301 | 95.987 |
Long Term Investments
| 51,178.662 | 49,138.969 | 48,983.415 | 48,473.061 | 49,775.978 | 41,720.797 | 39,498.287 | 36,439.134 | 0 | 28,216.502 | 26,682.87 | 0 | 0 | 0 | 0 | 0 | 67,879.237 | 0 | 0 | 0 | 15,949.402 | 15,949.402 | 14,332.877 | 14,332.877 | 17,210.85 | 17,210.85 | 35,516.828 | 0 | 34,965.567 | 29,869.492 | -452.45 | -11,591.23 |
Tax Assets
| 7,513.453 | 7,738.69 | 8,487.1 | 9,089.022 | 9,917.766 | 9,196.818 | 9,121.918 | 8,443.066 | 7,324.745 | 7,645.028 | 5,888.836 | 4,126.709 | 4,096.55 | 3,631.127 | 3,373.801 | 2,632.292 | 2,521.461 | 2,247.621 | 2,269.897 | 1,847.254 | 1,779.335 | 0 | 1,609.813 | 0 | 1,669.691 | 0 | 1,500.798 | 1,493.149 | 1,244.011 | 1,014.605 | 727.085 | 572.988 |
Other Non-Current Assets
| 203,299.892 | 190,169.035 | 183,302.082 | 166,965.228 | 154,360.283 | 139,383.091 | 132,709.25 | 125,297.255 | 151,863.672 | 110,352.919 | 102,668.337 | 122,263.702 | 112,116.63 | 100,834.152 | 78,875.333 | 70,856.502 | 166.555 | 65,001.108 | 49,950.086 | 46,474.191 | 24,209.56 | -17,429.619 | 20,511.59 | -15,462.166 | 20,018.592 | -18,295.733 | -609.819 | 36,986.066 | -750.181 | -302.151 | 24,438.893 | 29,068.606 |
Total Non-Current Assets
| 268,952.192 | 254,648.961 | 248,854.453 | 232,509.666 | 220,949.894 | 196,435.298 | 187,404.193 | 175,244.293 | 163,264.226 | 151,079.839 | 139,035.363 | 130,120.399 | 120,005.108 | 108,391.646 | 86,295.377 | 74,652.315 | 71,751.992 | 68,507.187 | 53,508.532 | 49,601.192 | 43,217.139 | 17,429.619 | 37,477.386 | 15,462.166 | 39,903.111 | 18,295.733 | 36,758.479 | 38,840.707 | 35,824.55 | 30,981.025 | 25,091.089 | 18,365.144 |
Total Assets
| 923,604.091 | 993,420.602 | 1,025,346.726 | 1,059,226.391 | 1,064,126.965 | 1,031,617.115 | 976,561.318 | 837,046.973 | 723,895.787 | 784,001.455 | 725,340.658 | 604,529.286 | 539,304.805 | 511,364.34 | 511,534.387 | 362,142.562 | 357,759.335 | 347,698.706 | 280,623.427 | 264,567.675 | 231,704.693 | 0 | 216,871.653 | 0 | 185,053.295 | 0 | 161,003.116 | 142,421.872 | 132,150.569 | 138,272.143 | 119,830.681 | 100,474.579 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 74,977.972 | 61,685.81 | 69,169.993 | 73,776.665 | 78,568.015 | 69,306.677 | 72,865.431 | 58,061.523 | 55,493.543 | 48,312.724 | 46,305.305 | 35,212.395 | 44,279.588 | 36,606.299 | 35,739.625 | 26,899.021 | 29,700.173 | 26,435.432 | 27,352.513 | 16,549.041 | 14,589.753 | 12,877.712 | 15,248.159 | 15,042.919 | 11,789.885 | 10,977.608 | 11,383.14 | 11,429.933 | 11,787.984 | 12,019.296 | 10,273.125 | 0 |
Short Term Debt
| 41,062.512 | 47,900.303 | 39,490.284 | 42,364.298 | 44,881.322 | 45,487.751 | 44,068.005 | 33,646.996 | 32,150.31 | -72,592.972 | 41,607.527 | 29,524.294 | 25,251.751 | 28,596.567 | 36,072.483 | 15,759.069 | 10,938.524 | 8,180.413 | 18,025.337 | 16,990.708 | -18,633.086 | 0 | 8,183.608 | 0 | 4,465.245 | 0 | 10,290.932 | 7,947.831 | 8,363.042 | 8,704.722 | 5,017.435 | 3,842.417 |
Tax Payables
| 30,867.023 | 27,146.754 | 31,952.821 | 33,808.633 | 39,172.639 | 36,196.158 | 38,123.766 | 33,245.142 | 38,671.775 | 33,375.782 | 30,634.202 | 23,062.037 | 24,852.307 | 20,061.567 | 19,598.764 | 14,757.142 | 15,463.265 | 13,968.535 | 16,327.064 | 12,421.652 | 12,781.49 | 0 | 11,103.953 | 0 | 12,092.088 | 0 | 9,682.067 | 10,262.354 | 8,558.169 | 9,333.569 | 0 | 0 |
Deferred Revenue
| 0 | 144,801.398 | 120,892.051 | 101,954.105 | 122,883.381 | 152,383.856 | 143,606.99 | 108,109.554 | 0 | 94,631.429 | 0 | 36,122.846 | 0 | 25,726.735 | 21,771.222 | 15,139.484 | 13,216.278 | 20,981.201 | 16,092.18 | 13,579.273 | 6,892.089 | 0 | 5,934.631 | 0 | -21,636.504 | 0 | 0 | 17,106.849 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 138,793.01 | 167,227.373 | 140,538.367 | 126,645.842 | 197,946.638 | 224,268.71 | 205,931.32 | 135,264.017 | 131,932.587 | 26,573.512 | 129,336.276 | 73,072.344 | 78,204.783 | 62,314.131 | 87,315.662 | 24,795.245 | 71,895.738 | 63,670.544 | 89,493.927 | 57,476.063 | 49,835.656 | 85,172.404 | 54,494.914 | 81,941.37 | 39,269.251 | 62,020.236 | 30,071.627 | 25,336.884 | 22,622.881 | 22,267.628 | 26,387.267 | 42,640.738 |
Total Current Liabilities
| 285,700.517 | 303,960.24 | 281,151.465 | 276,595.438 | 293,900.585 | 312,079.317 | 303,962.2 | 260,217.678 | 258,248.215 | 232,821.476 | 218,805.279 | 199,381.164 | 172,588.43 | 170,418.586 | 178,726.534 | 95,069.599 | 95,204.163 | 112,254.924 | 108,679.139 | 103,437.465 | 86,679.766 | 110,927.828 | 89,030.633 | 112,027.208 | 67,616.47 | 83,975.452 | 61,427.767 | 54,977.003 | 51,332.075 | 52,325.215 | 41,677.827 | 44,193.987 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 217,656.288 | 204,719.209 | 232,052.495 | 228,788.405 | 197,673.298 | 183,526.459 | 169,604.264 | 175,632.614 | 158,022.422 | 165,883.809 | 166,966.397 | 146,552.173 | 123,514.959 | 112,327.122 | 119,567.028 | 81,973.915 | 90,593.423 | 74,864.697 | 57,566.482 | 58,711.148 | 54,227.172 | 69,396.846 | 44,586.743 | 58,210.865 | 42,870.938 | 54,068.282 | 32,106.331 | 26,548.748 | 26,428.973 | 29,251.671 | 27,333.794 | 16,994.693 |
Deferred Revenue Non-Current
| 0 | 144,801.398 | 120,892.051 | 101,954.105 | 122,883.381 | 152,383.856 | 143,606.99 | 108,109.554 | 0 | 94,631.429 | -229,758.915 | 0 | 0 | 0 | -90.993 | 0 | 0 | 0 | 0 | 0 | 69,851.339 | 0 | 59,885.653 | 0 | 55,693.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 27,335.578 | 30,618.296 | 30,260.472 | 32,035.686 | 25,965.6 | 25,165.55 | 23,948.996 | 20,961.848 | 16,186.85 | 17,287.618 | 15,540.652 | 13,494.052 | 11,451.45 | 11,084.695 | 8,826.22 | 7,145.983 | 6,285.009 | 5,699.052 | 4,389.772 | 4,075.13 | 3,567.721 | 0 | 3,388.515 | 0 | 2,440.856 | 0 | 2,296.624 | 2,915.899 | 2,620.155 | 5,628.77 | 5,770.243 | 1,752.397 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 549 | 1,542.377 | 1,653.907 | 2,293.675 | 40,858.929 | -20,180.953 | 3,028.19 | 3,175.141 | 706.688 | 9,605.166 | 884.295 | 1,037.041 | 1,072.714 | 591.083 | 560.098 | 20,317.074 | -69,396.846 | 1,674.788 | -58,210.865 | 1,624.758 | -54,068.282 | 990.836 | 854.024 | 677.656 | 1,686.747 | 733.261 | 722.241 |
Total Non-Current Liabilities
| 244,991.866 | 233,100.501 | 259,004.842 | 256,118.322 | 218,899.759 | 205,014.048 | 191,345.851 | 196,419.114 | 176,502.947 | 182,136.921 | 160,367.974 | 163,074.415 | 138,141.55 | 124,118.505 | 129,172.194 | 90,004.193 | 97,915.473 | 81,636.463 | 62,547.337 | 63,346.376 | 58,249.385 | 69,396.846 | 49,650.046 | 58,210.865 | 46,936.552 | 54,068.282 | 35,393.791 | 30,318.672 | 29,726.784 | 36,567.187 | 33,837.299 | 19,469.331 |
Total Liabilities
| 530,692.383 | 579,391.69 | 606,454.963 | 624,438.439 | 627,291.036 | 621,481.17 | 587,257.153 | 500,295.532 | 434,751.162 | 470,939.114 | 431,734.416 | 362,455.579 | 310,729.979 | 294,537.091 | 307,898.728 | 185,073.792 | 193,119.636 | 193,891.387 | 171,226.475 | 166,783.841 | 144,929.152 | 185,472.074 | 138,680.679 | 174,501.84 | 114,553.022 | 142,267.732 | 96,821.558 | 85,295.674 | 81,058.859 | 88,892.402 | 75,515.126 | 63,663.319 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 13,684.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 74,035.443 | 79,870.892 | 83,122.536 | 86,783.147 | 90,562.788 | 88,979.102 | 87,777.243 | 81,111.93 | 74,033.624 | 90,420.438 | 90,420.438 | 76,360.172 | 75,555.958 | 78,619.246 | 80,962.772 | 53,403.633 | 52,281.064 | 50,020.235 | 15,700.163 | 15,756.077 | 638.614 | 817.262 | 649.497 | 817.262 | 658.046 | 817.252 | 670.33 | 661.425 | 679.457 | 696.483 | 714.71 | 719.241 |
Retained Earnings
| 343,169.945 | 314,245.571 | 316,595.57 | 314,334.057 | 315,590.745 | 292,512.215 | 271,590.283 | 230,710.919 | 0 | 216,700.721 | 197,539.549 | 0 | 0 | 166,955.75 | 151,494.073 | 139,070.736 | 123,435.479 | 111,745.085 | 100,602.115 | 0 | 79,800.781 | 79,800.781 | 69,053.786 | 69,053.786 | 59,683.239 | 59,683.239 | 0 | 0 | 6,295.972 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -14,248.884 | -1,540.369 | -2,049.018 | 12,438.373 | 13,763.85 | 12,788.592 | 12,758.804 | 11,476.053 | 0 | -4,731.815 | -4,780.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -29,938.677 | 0 | 319.376 | -39,441.002 | 347.971 | 0 | 338.436 | 0 | 206,570.068 | 0 | 301.449 | 156,620.38 | 146,460.068 | -55,067.167 | -50,509.644 | -34,905.436 | 15,840.982 | -11,977.84 | -24,792.814 | 80,182.311 | 5,492.373 | -80,618.043 | 8,191.069 | -69,871.048 | 9,907.11 | -60,500.491 | 63,262.24 | 57,300.219 | 44,019.279 | 46,655.864 | 39,845.279 | 36,341.575 |
Total Shareholders Equity
| 373,017.828 | 392,576.094 | 397,988.463 | 413,555.576 | 420,265.354 | 394,279.909 | 372,464.766 | 323,298.902 | 280,603.692 | 302,389.344 | 283,481.07 | 232,980.552 | 222,016.026 | 211,669.322 | 199,002.021 | 172,392.38 | 160,406.392 | 149,787.48 | 106,618.912 | 95,938.388 | 85,931.768 | 80,618.043 | 77,894.352 | 69,871.048 | 70,248.394 | 60,500.491 | 63,932.57 | 56,905.239 | 50,994.708 | 46,646.441 | 40,559.989 | 37,060.816 |
Total Equity
| 392,911.708 | 414,028.912 | 418,891.763 | 434,787.952 | 436,835.929 | 410,135.944 | 389,304.164 | 336,751.441 | 289,144.625 | 313,062.341 | 293,606.242 | 242,073.707 | 228,574.826 | 216,827.249 | 203,635.659 | 177,068.77 | 164,639.699 | 153,807.319 | 109,396.952 | 97,783.834 | 86,775.542 | 80,618.043 | 78,190.974 | 69,871.048 | 70,500.273 | 60,500.491 | 64,181.558 | 57,126.198 | 51,091.71 | 49,379.741 | 44,315.555 | 36,811.26 |
Total Liabilities & Shareholders Equity
| 923,604.091 | 993,420.602 | 1,025,346.726 | 1,059,226.391 | 1,064,126.965 | 1,031,617.115 | 976,561.318 | 837,046.973 | 723,895.787 | 784,001.455 | 725,340.658 | 604,529.286 | 539,304.805 | 511,364.34 | 511,534.387 | 362,142.562 | 357,759.335 | 347,698.706 | 280,623.427 | 264,567.675 | 231,704.693 | 0 | 216,871.653 | 0 | 185,053.295 | 0 | 161,003.116 | 142,421.872 | 132,150.569 | 138,272.143 | 119,830.681 | 100,474.579 |